+ All Categories
Home > Documents > Prince Pipes & Fittings Ltd (PRINCPIP IN)

Prince Pipes & Fittings Ltd (PRINCPIP IN)

Date post: 06-Jan-2022
Category:
Upload: others
View: 3 times
Download: 0 times
Share this document with a friend
12
[Table_yemei1] Investment Focus [Table_yejiao1] This research report is distributed by Haitong International, a global brand name for the equity research teams of Haitong International Research Limited (“HTIRL”), Haitong Securities India Private Limited (“HSIPL”), Haitong International (Japan) K.K. (“HTIJKK”), Haitong International Securities Company Limited (“HTISCL”), and any other members within the Haitong International Securities Group of Companies (“HTISG”), each authorized to engage in securities activities in its respective jurisdiction. Please refer to the appendix for the Analyst Certification, Important Disclosures and Important Disclaimer. [Table_Main] Research Report 7 Aug 2021 Prince Pipes & Fittings Ltd (PRINCPIP IN) Weak Q1FY22; Maintain NEUTRAL on Tepid Earning Growth Profile as Stock is Fully Valued [Table_Info] Maintain NEUTRAL Rating NEUTRAL Current Price Rs665.05 Target Price Rs600.00 Market cap Rs73.17bn / US$0.99bn Daily traded value (3mth) US$0.70mn Shares in issue 110.03mn Free float (%) 25% 1 yr high - low Rs740.25-Rs116.45 Note: Current Price Rs665.05 is the close price on 6 Aug 2021 Source: Factset 1mth 3mth 12mth Absolute -8.6% 16.1% 474.4% Absolute USD -8.5% 15.7% 480.3% Relative to Nifty100 -11.6% 2.6% 398.7% [Table_Profit] (Rs mn) Mar-21A Mar-22E Mar-23E Mar-24E Revenue 20,715 23,736 26,165 28,782 +/-27% 15% 10% 10% Net profit 2,218 2,088 2,201 2,372 +/-89% -6% 5% 8% Diluted EPS (Rs) 20.16 18.98 20.00 21.56 GPM 33.4% 30.7% 30.7% 30.7% ROE 23.6% 18.5% 16.9% 16.0% P/E 21 35 33 31 Source: Company data, HTI estimates Prince Pipes & Fittings (PRINCPIP) topline came below our estimate (-9.4%) mainly due to sharper-than-expected decline in sales volume (-25.5% YoY vs -15.3% HTIe), but EBITDA was broadly in line with our estimate (+1.6%) mainly due to lower employee expense (-22% QoQ). The key result highlight is a) PRINCPIP reported sharp decline in sales volume on sequential basis in comparison to its major peers in Q1FY22 (Finolex (FNXP): -7.3%; SI: -36.7%; ASTRA: -42.1%; PRINCPIP: -55.7%); b) pipe EBITDA per unit fell at a higher pace on sequential basis than its peers (ASTRA: -16.4%; SI: -27.6%; FNXP: -28.9%; PRINCPIP: -36.6%); and c) net cash position fell from Rs1.45 bn in Mar’21 to net debt of Rs0.4 bn in Jun’21 mainly due to sharp increase in working capital. The only positive point we noted in the result is that PRINCPIP EBITDA per unit came at Rs22.3/kg in Q1FY22 (which is well above historical run rate of Rs16-17/kg) even during declining PVC resin price environment and negative operating leverage playing out during the quarter. We maintain our ‘NEUTRAL’ rating on the stock as we expect a) EBITDA to grow at a tepid 4.4% CAGR over FY21-FY24 even after considering aggressive assumptions (volume to grow at 12% CAGR over FY21-FY24 versus 8.0% clocked over FY18-FY21 and average EBITDA per unit projected at Rs22.2/kg over FY22-FY24 versus 3-year average of Rs15.6/kg clocked over FY18-FY20); and b) the stock appears to be fully valued (as it trades at 34.4x on 1-year forward P/E basis, which is at a slight premium to 32.3x multiple currently for the industry leader i.e. Supreme Industries (SI)) on our estimates. We raise our TP by 12.1% to Rs600 per share mainly due to revision in our P/E multiple from 27x to 30x on our revised FY23 EPS estimate. Weak Q1FY22 on lower sales volume and MTM inventory loss PRINCPIP Revenue/EBITDA/PAT grew by 9.3%/30.5%/57.8% YoY in Q1FY22 over weak base of last year. However, PRINCPIP sales volume on 2-year CAGR basis de-grew by 26.3% in Q1FY22 to spread of second COVID wave in both urban and rural areas, weak agri pipe demand and high channel inventory towards end of Mar’21. Pipe EBITDA per unit also fell sharply by 36.6% QoQ to Rs22.3/kg in Q1FY22 due to MTM loss of Rs50 mn (vs MTM gain of Rs320-350 mn booked in Q4FY21) and negative operating leverage. Going ahead, management indicated of a healthy pick up in pipe demand and expects to operate at EBITDA margin of 13-15% on a sustainable basis. Maintain NEUTRAL; Raise TP by 12.1% to Rs600 per share We maintain our NEUTRAL rating on the stock and raise our TP to Rs600 (previously Rs535) due to revision in our P/E multiple from 27x to 30x on our revised FY23 EPS estimate. We attribute the raise in our target multiple to the company’s improving return profile. At CMP, the stock trades at 34.4x on 1-year forward P/E versus 32.3x multiple for the industry leader i.e. SI on our estimates. Increase in exposure to group companies, loss of market share and sharp decline in PVC resin prices are the key downside risks to our call. Sharp-than-expected recovery in demand is the upside risk to our call. [Table_Author] Utkarsh Nopany Sohil Kaura [email protected] [email protected] 90 225 360 495 630 Price Return Nifty100 Aug-20 Dec-20 Apr-21 Aug-21 Volume
Transcript
Page 1: Prince Pipes & Fittings Ltd (PRINCPIP IN)

[Table_yemei1] Investment Focus

[Table_yejiao1] This research report is distributed by Haitong International, a global brand name for the equity research teams of Haitong International Research Limited (“HTIRL”), Haitong Securities India Private Limited (“HSIPL”), Haitong International (Japan) K.K. (“HTIJKK”), Haitong International Securities Company Limited (“HTISCL”), and any other members within the Haitong International Securities Group of Companies (“HTISG”), each authorized to engage in securities activities in its respective jurisdiction. Please refer to the appendix for the Analyst Certification, Important Disclosures and Important Disclaimer.

[Table_Main] Research Report

7 Aug 2021

Prince Pipes & Fittings Ltd (PRINCPIP IN) Weak Q1FY22; Maintain NEUTRAL on Tepid Earning Growth Profile as Stock is Fully Valued

[Table_Info] Maintain NEUTRAL Rating NEUTRAL

Current Price Rs665.05

Target Price Rs600.00

Market cap Rs73.17bn / US$0.99bn

Daily traded value (3mth) US$0.70mn

Shares in issue 110.03mn

Free float (%) 25%

1 yr high - low Rs740.25-Rs116.45

Note: Current Price Rs665.05 is the close price on 6 Aug 2021

Source: Factset

1mth 3mth 12mth

Absolute -8.6% 16.1% 474.4%

Absolute USD -8.5% 15.7% 480.3%

Relative to Nifty100 -11.6% 2.6% 398.7%

[Table_Profit] (Rs mn) Mar-21A Mar-22E Mar-23E Mar-24E

Revenue 20,715 23,736 26,165 28,782

(+/-) 27% 15% 10% 10%

Net profit 2,218 2,088 2,201 2,372

(+/-) 89% -6% 5% 8%

Diluted EPS (Rs) 20.16 18.98 20.00 21.56

GPM 33.4% 30.7% 30.7% 30.7%

ROE 23.6% 18.5% 16.9% 16.0%

P/E 21 35 33 31

Source: Company data, HTI estimates

Prince Pipes & Fittings (PRINCPIP) topline came below our estimate (-9.4%) mainly due to sharper-than-expected decline in sales volume (-25.5% YoY vs -15.3% HTIe), but EBITDA was broadly in line with our estimate (+1.6%) mainly due to lower employee expense (-22% QoQ). The key result highlight is a) PRINCPIP reported sharp decline in sales volume on sequential basis in comparison to its major peers in Q1FY22 (Finolex (FNXP): -7.3%; SI: -36.7%; ASTRA: -42.1%; PRINCPIP: -55.7%); b) pipe EBITDA per unit fell at a higher pace on sequential basis than its peers (ASTRA: -16.4%; SI: -27.6%; FNXP: -28.9%; PRINCPIP: -36.6%); and c) net cash position fell from Rs1.45 bn in Mar’21 to net debt of Rs0.4 bn in Jun’21 mainly due to sharp increase in working capital. The only positive point we noted in the result is that PRINCPIP EBITDA per unit came at Rs22.3/kg in Q1FY22 (which is well above historical run rate of Rs16-17/kg) even during declining PVC resin price environment and negative operating leverage playing out during the quarter. We maintain our ‘NEUTRAL’ rating on the stock as we expect a) EBITDA to grow at a tepid 4.4% CAGR over FY21-FY24 even after considering aggressive assumptions (volume to grow at 12% CAGR over FY21-FY24 versus 8.0% clocked over FY18-FY21 and average EBITDA per unit projected at Rs22.2/kg over FY22-FY24 versus 3-year average of Rs15.6/kg clocked over FY18-FY20); and b) the stock appears to be fully valued (as it trades at 34.4x on 1-year forward P/E basis, which is at a slight premium to 32.3x multiple currently for the industry leader i.e. Supreme Industries (SI)) on our estimates. We raise our TP by 12.1% to Rs600 per share mainly due to revision in our P/E multiple from 27x to 30x on our revised FY23 EPS estimate. Weak Q1FY22 on lower sales volume and MTM inventory loss PRINCPIP Revenue/EBITDA/PAT grew by 9.3%/30.5%/57.8% YoY in Q1FY22 over weak base of last year. However, PRINCPIP sales volume on 2-year CAGR basis de-grew by 26.3% in Q1FY22 to spread of second COVID wave in both urban and rural areas, weak agri pipe demand and high channel inventory towards end of Mar’21. Pipe EBITDA per unit also fell sharply by 36.6% QoQ to Rs22.3/kg in Q1FY22 due to MTM loss of Rs50 mn (vs MTM gain of Rs320-350 mn booked in Q4FY21) and negative operating leverage. Going ahead, management indicated of a healthy pick up in pipe demand and expects to operate at EBITDA margin of 13-15% on a sustainable basis. Maintain NEUTRAL; Raise TP by 12.1% to Rs600 per share We maintain our NEUTRAL rating on the stock and raise our TP to Rs600 (previously Rs535) due to revision in our P/E multiple from 27x to 30x on our revised FY23 EPS estimate. We attribute the raise in our target multiple to the company’s improving return profile. At CMP, the stock trades at 34.4x on 1-year forward P/E versus 32.3x multiple for the industry leader i.e. SI on our estimates. Increase in exposure to group companies, loss of market share and sharp decline in PVC resin prices are the key downside risks to our call. Sharp-than-expected recovery in demand is the upside risk to our call.

[Table_Author] Utkarsh Nopany Sohil Kaura [email protected] [email protected]

90

225

360

495

630

Price Return Nifty100

Aug-20 Dec-20 Apr-21 Aug-21

Vo

lum

e

Page 2: Prince Pipes & Fittings Ltd (PRINCPIP IN)

7 Aug 2021 2

[Table_header1] Prince Pipes & Fittings Ltd (PRINCPIP IN) MAINTAIN NEUTRAL

Key takeaways from Q1FY22 Conference Call

Demand scenario: The demand got impacted in Q1FY22 due to spread of second COVID wave in both urban and rural areas, weak agri pipe demand and high channel inventory towards end of Mar’21. However, the company has observed improvement in demand condition in the month of Jul’21 over Jun’21 (which was also better than May’21) due to low channel inventory towards end of Q1FY22 and pick-up in plumbing pipe demand due to recovery in real estate sector. Going ahead, the management is optimistic of good pick up in pipe demand, but has refrained from providing any volume growth guidance.

PVC resin price outlook: PVC resin prices are expected to remain firm due to rising demand and tight global supplies.

Product-mix: Plumbing pipe revenue share was 65%, followed by agri (at 30%) and infra (5%). In terms of polymer, PVC share in pipe revenue is 65-70%, followed by CPVC (18-20%) and others (10%).

New product launches: PRINCEPIP has launched CPVC piping systems for industrial applications, whose market size is estimated at Rs160 bn. Currently, pipes for industrial application is mainly dominated by MS pipes and there is a low penetration of plastic pipe segment for industrial applications. However, the management don’t expect substantial revenue contribution from this segment, but the product gross margin profile is superior to its existing product profile.

Water tanks and valves: The company has received encouraging feedback for these products, but does not expect it to be a major driver of growth atleast for the medium-term.

Tie-up with Ultratech for network expansion: PRINCPIP entered into association with Ultratech Building Solution (UBS) to leverage UBS dealer network (~2000 dealers) to enhance its “Prince” brand visibility in the semi-urban and rural areas.

Nal Se Jal: Observed good demand from this program in H2FY21, but it was tepid in Q1FY22. PRINCPIP plans to participate in this program even though it has a low gross margin profile due to large volumes and receivable cycle remains disciplined.

CPVC pipe: The company expect double-digit growth in CPVC pipe segment.

Margin outlook: Expects EBITDA margin to be in the range of 13-15% in future.

MTM inventory loss: Booked MTM inventory loss of Rs50 mn in Q1FY22. Going ahead, the management does not expect any further MTM inventory loss in anticipation of PVC resin prices to remain tight in near-future.

Ad & brand spend: Plans to spend 2-3% of topline on ad & brand spend in future

Channel Finance: Plans to keep 18-20% of its distributor with good long credit track record under its existing channel finance facility.

Page 3: Prince Pipes & Fittings Ltd (PRINCPIP IN)

7 Aug 2021 3

[Table_header1] Prince Pipes & Fittings Ltd (PRINCPIP IN) MAINTAIN NEUTRAL

Quarterly Financial Snapshot (Rs mn)

Particulars Q1FY22 Q1FY21 % chg Q4FY21 % chg

Operating income 3306 3025 9.3% 7614 -56.6%

Raw-Material expense 2321 2196 5.7% 4961 -53.2%

Gross Profit 985 829 18.9% 2653 -62.9%

Employee expense 214 222 -3.4% 275 -22.1%

Other expense 358 291 23.2% 910 -60.6%

EBITDA 413 316 30.5% 1468 -71.9%

D&A 159 140 13.7% 151 5.5%

EBIT 253 176 43.9% 1317 -80.8%

Interest cost 27 68 -60.3% 50 -45.5%

Other income 22 52 -57.8% 45 -51.0%

PBT 248 160 55.2% 1312 -81.1%

Tax 71 47 49.1% 340 -79.2%

Reported PAT 178 113 57.8% 972 -81.7%

As % of net revenues Q1FY22 Q1FY21 chg (bps) Q4FY21 chg (bps)

Gross margin 29.8 27.4 240 34.8 -505

Employee cost 6.5 7.3 -86 3.6 287

Other cost 10.8 9.6 123 12.0 -111

EBITDA margin 12.5 10.5 203 19.3 -680

Tax rate 28.5 29.7 -117 25.9 257

APAT margin 5.4 3.7 165 12.8 -740

Source: Company data, HTI

Key Operating Metrics

Particulars Q1FY22 Q1FY21 % chg Q4FY21 % chg

Sales Volumes (KTPA) 18.5 24.8 -25.5% 41.6 -55.7%

Realization (Rs/kg) 179 122 46.7% 183 -2.1%

EBITDA per unit (Rs/kg) 22.3 12.8 75.2% 35.3 -36.6%

Inventory (days) 127 60 Inferior 27 Inferior

Debtor (days) 57 42 Inferior 42 Inferior

Creditor (days) 48 40 Inferior 29 Inferior

Operating cycle (days) 137 62 Inferior 39 Inferior

Source: Company data, HTI

Change in estimates

Particulars FY22E FY23E FY24E

Consolidated (Rs bn) New Old % chg New Old % chg New Old % chg

Revenue 23.7 24.6 -3.5% 26.2 26.0 0.5% 28.8 28.6 0.5%

EBITDA 3.5 3.4 2.6% 3.7 3.6 3.0% 4.1 4.0 3.0%

EBITDA margin 14.7 13.9 87 bps 14.3 14.0 35 bps 14.3 14.0 35 bps

Adjusted PAT 2.1 2.1 -0.1% 2.2 2.2 1.0% 2.4 2.4 0.9%

Source: HTI estimates

Sharp sequential contraction in EBITDA margin in Q1FY22 is mainly due to MTM inventory loss in the current quarter versus gain booked in previous quarter and negative operating leverage

Sharp increase in operating cycle in Q1FY22 is mainly due to high channel inventory towards end of Mar’21 and second COVID wave. The company expect its operating cycle to come back to normal level shortly.

Earnings estimates slightly tweaked to account for Q1FY22 result and firm global PVC resin price outlook

Page 4: Prince Pipes & Fittings Ltd (PRINCPIP IN)

7 Aug 2021 4

[Table_header1] Prince Pipes & Fittings Ltd (PRINCPIP IN) MAINTAIN NEUTRAL

PRINCPIP volume de-grew at a higher pace than its major peers in Q1FY22 over Q4FY21

PRINCPIP EBITDA per unit also fell at a sharper pace than its peers in Q1FY22 over Q4FY21

Source: Company data, HTI Source: Company data, HTI

However, PRINCPIP EBITDA per unit still remains well above normal run rate in Q1FY22

PRINCPIP had a net debt of Rs0.42 bn in Jun’21 vs net cash of Rs1.45 bn in Mar’21 due to temporary sharp increase in inventory and debtor period

Source: Company data, HTI Source: Company data, HTI

We maintain Neutral rating as PRINCPIP EBITDA to grow at tepid 4.4% CAGR over FY21-FY24,..

..despite volume projected to grow at 12% CAGR over FY21-FY24 vs 8% CAGR over FY18-FY20..

Source: Company data, HTI estimates Source: Company data, HTI estimates

-7.3%

-36.7%

-42.1%

-55.7%-60%

-50%

-40%

-30%

-20%

-10%

0%

FNXP SI ASTRA PRINCPIP

Volume Growth % (QoQ) - Q1FY22

-16.4%

-27.6% -28.9%

-36.6%-40%

-35%

-30%

-25%

-20%

-15%

-10%

-5%

0%

ASTRA(Pipe)

SI (Pipe) FNXP(Pipe)

PRINCPIP

Growth in EBITDA per unit (QoQ) -Q1FY22

-25%

0%

25%

50%

75%

100%

125%

10

15

20

25

30

35

40

Q1

FY2

0

Q2

FY2

0

Q3

FY2

0

Q4

FY2

0

Q1

FY2

1

Q2

FY2

1

Q3

FY2

1

Q4

FY2

1

Q1

FY2

2

PRINCPIP EBITDA per unit (Rs/kg)

% change (YoY)

0

20

40

60

80

100

120

140

Inventory days Debtor days

-10%

0%

10%

20%

30%

40%

50%

60%

10

15

20

25

30

35

40

45

FY19 FY20 FY21 FY22EFY23EFY24E

EBITDA (Rs bn) Growth (YoY)

0%

5%

10%

15%

20%

25%

FY19 FY20 FY21 FY22E FY23E FY24E

Volume growth (YoY)

Page 5: Prince Pipes & Fittings Ltd (PRINCPIP IN)

7 Aug 2021 5

[Table_header1] Prince Pipes & Fittings Ltd (PRINCPIP IN) MAINTAIN NEUTRAL

..and EBITDA per unit also projected at an average Rs22.2/kg over FY22-FY24 vs 3-year average of Rs15.6/kg over FY19-FY21

PRINCPIP stock got re-rated in the recent past on market share gain with improving margin profile and better corporate governance practices

Source: Company data, HTI estimates Source: Company data, HTI estimates

PRINCPIP pre-tax ROIC sharply improved from 25.5% in FY20 to 36.6% in FY21, but it is still below its major peers

PRINCPIP stock appears to be fully valued as it now trades at 34.4x on 1-year forward P/E vs 32.3x enjoyed by industry leader (i.e. SI)

Source: Company data, HTI estimates Source: Company data, HTI estimates

10

15

20

25

30

10

15

20

25

30

FY19 FY20 FY21 FY22E FY23E FY24E

EBITDA per kg 3-year average

0

5

10

15

20

25

30

35

40

PRINCPIP 1yr fwd PE Avg P/E

35.4% 36.6%

51.7%

64.5%

30%

40%

50%

60%

70%

ASTRA PRINCPIP SI FNXP

Pre-tax ROIC - FY21

16.7

32.3 34.4

89.2

16.4

28.0

46.6

10

20

30

40

50

60

70

80

90

100

FNXP SI PRINCPIP ASTRA

1-year forward P/E 5-yr avg

Page 6: Prince Pipes & Fittings Ltd (PRINCPIP IN)

7 Aug 2021 6

[Table_header2] Prince Pipes & Fittings Ltd (PRINCPIP IN) MAINTAIN NEUTRAL

Financials

Key Assumptions Mar-19A Mar-20A Mar-21A Mar-22E Mar-23E Mar-24E

Sales Volume growth 17.8% 2.9% 4.1% 4.9% 21.8% 10.0%

Realization growth 1.5% 1.3% 21.6% 9.2% -9.5% 0.0%

EBITDA per unit (Rs/kg) 13.8 17.8 26.2 24.1 21.2 21.2

Pre-tax ROIC 20.9% 25.5% 36.6% 34.0% 32.9% 31.9%

Source: Company data, HTI estimates

Key Ratios Mar-19A Mar-20A Mar-21A Mar-22E Mar-23E Mar-24E

Growth

Revenue growth 18.9% 4.6% 26.6% 14.6% 10.2% 10.0%

EBITDA growth 6.8% 32.7% 53.2% -3.3% 7.0% 10.0%

Adjusted PAT growth 2.8% 51.5% 89.4% -5.9% 5.4% 7.8%

Margins

Gross margin 27.9% 31.1% 33.4% 30.7% 30.7% 30.7%

EBITDA margin 11.4% 14.4% 17.5% 14.7% 14.3% 14.3%

EBIT margin 8.5% 11.2% 14.6% 11.9% 11.3% 11.2%

PBT margin 7.1% 9.2% 14.4% 11.8% 11.2% 11.1%

Tax rate 25.2% 25.8% 25.8% 25.8% 25.8% 25.8%

Adjusted PAT margin 4.9% 7.2% 10.7% 8.8% 8.4% 8.2%

Operating Cycle

Inventory days 47 77 40 42 42 42

Debtor days 58 40 62 40 40 40

Creditor days 50 40 44 44 44 44

Return Ratios

ROE 21.6% 18.9% 23.6% 18.5% 16.9% 16.0%

ROA 14.7% 16.0% 22.1% 17.9% 16.4% 15.6%

Pre-tax ROCE 19.2% 20.5% 27.2% 23.3% 21.4% 20.5%

Pre-tax ROIC 20.9% 25.5% 36.6% 34.0% 32.9% 31.9%

Capex/revenue 7.3% 7.0% 6.9% 6.3% 5.7% 5.2%

Credit Analysis

Gross Debt / EBITDA 1.7 1.1 0.2 0.2 0.2 0.2

Net Debt / EBITDA 1.5 0.0 -0.4 -0.8 -0.9 -1.0

Yield Analysis

CFO Yield NA 7.8% 6.1% 4.6% 3.5% 3.8%

FCF Yield NA -1.7% 3.6% 2.6% 1.4% 1.8%

Dividend Yield NA 1.0% 0.8% 0.5% 0.6% 0.7%

Valuation

P/E (x) 12.1 9.8 20.7 35.0 33.3 30.9

P/B (x) 2.3 1.4 4.4 6.0 5.3 4.6

EV/Sales (x) 0.8 0.7 2.1 3.0 2.7 2.4

EV/EBITDA (x) 6.8 4.9 12.3 20.1 18.6 16.7

Source: Company data, HTI estimates

Page 7: Prince Pipes & Fittings Ltd (PRINCPIP IN)

7 Aug 2021 7

[Table_header2] Prince Pipes & Fittings Ltd (PRINCPIP IN) MAINTAIN NEUTRAL

Profit & Loss (Rs mn) Mar-19A Mar-20A Mar-21A Mar-22E Mar-23E Mar-24E

Operating income 15632 16357 20715 23736 26165 28782

Cost of sales 11274 11264 13789 16451 18137 19951

Gross Profit 4358 5092 6927 7285 8028 8831

Employee 1034 1190 1375 1505 1752 1927

Freight costs 232 232 293 336 370 408

Advertisement & Sales Promotion 460 346 416 500 551 607

Others 853 965 1227 1448 1613 1774

Total Operating Expenditure 2580 2732 3310 3789 4286 4715

EBITDA 1778 2360 3616 3496 3742 4116

D&A 452 520 594 674 780 887

EBIT 1327 1840 3022 2822 2961 3229

Interest expense 364 332 207 108 108 118

Interest & other income 71 69 176 88 88 88

Non-recurring expense/(income) -81 72 0 0 0 0

PBT 1115 1506 2991 2802 2941 3199

Tax 281 381 773 713 740 827

PAT 834 1125 2218 2088 2201 2372

Less: Minority Interests 0 0 0 0 0 0

Add: Adjustments -60 46 0 0 0 0

Adjusted PAT 773 1171 2218 2088 2201 2372

Adjusted EPS 8.59 10.65 20.16 18.98 20.00 21.56

Source: Company data, HTI Estimates

Cash Flow (Rs mn) Mar-19A Mar-20A Mar-21A Mar-22E Mar-23E Mar-24E

Reported PAT 834 1125 2218 2088 2201 2372

Cash profit 1497 1979 2843 2782 3001 3289

Change in working capital 590 -1083 -36 618 -450 -484

Cash flow from operations 2087 896 2807 3400 2552 2805

Capex -1080 -1088 -1133 -1500 -1500 -1500

Changes in investments 0 1 -8 0 0 0

Others 152 -3 176 88 88 88

Cash flow from investing -928 -1090 -965 -1412 -1412 -1412

Changes in equity 0 3398 0 0 0 0

Changes in debt -677 -371 -1746 -71 80 86

Dividend & dividend tax 0 -133 -385 -385 -440 -495

Interest paid -364 -332 -207 -108 -108 -118

Others 8 -22 225 0 0 0

Cash flow from financing -1032 2541 -2112 -564 -468 -527

Cash at beginning of period 96 223 2570 2299 3723 4394

Total cash generated 127 2347 -271 1424 671 866

Implied cash at end of period 223 2570 2299 3723 4394 5261

Free cash flow from operations 1008 -193 1674 1900 1052 1305

Source: Company data, HTI Estimates

Page 8: Prince Pipes & Fittings Ltd (PRINCPIP IN)

7 Aug 2021 8

[Table_header2] Prince Pipes & Fittings Ltd (PRINCPIP IN) MAINTAIN NEUTRAL

Balance Sheet (Rs mn) Mar-19A Mar-20A Mar-21A Mar-22E Mar-23E Mar-24E

Common stocks 900 1100 1100 1100 1100 1100

Shareholders' equity 3108 7277 9335 11038 12799 14676

Total equity 4008 8377 10435 12138 13899 15776

Long-term debt 1058 395 0 0 0 0

Deferred-tax liabilities 204 174 159 159 159 159

Other non-current liabilities 214 246 250 250 250 250

Non-current liabilities 1476 815 408 408 408 408

Short-term debt 1457 2038 852 781 861 947

Current portion of long-term debt 455 165 0 0 0 0

Trade payables 2152 1808 2491 2854 3146 3461

Other current liabilities 858 900 1874 1877 1879 1881

Current liabilities 4921 4911 5218 5512 5886 6289

Total Liabilities 10404 14102 16061 18059 20194 22474

Gross Block 6302 7990 8723 10223 11723 13223

Less: Accumulated Depreciation 2707 3180 3775 4448 5228 6115

Net Block 3595 4809 4949 5775 6495 7108

Capital Work in Progress 615 75 765 765 765 765

Intangible Assets 101 77 81 81 81 81

Capital Advances 577 495 200 200 200 200

Fixed Assets, net 4888 5457 5995 6822 7542 8155

Investments in associates/JV 8 6 15 15 15 15

Other non-current assets 166 192 194 194 194 194

Non-current assets 174 198 208 208 208 208

Inventories 2011 3445 2273 2704 2981 3280

Trade Receivables 2504 1797 3534 2601 2867 3154

Cash & Liquid investments 223 2570 2299 3723 4394 5261

Other current assets 605 635 1751 2000 2201 2417

Current assets 5342 8447 9857 11029 12444 14111

Total Assets 10404 14102 16061 18059 20194 22474

Source: Company data, HTI Estimates

Page 9: Prince Pipes & Fittings Ltd (PRINCPIP IN)

9

[Table_APPENDIX] [Table_disclaimer] APPENDIX

IMPORTANT DISCLOSURES This research report is distributed by Haitong International, a global brand name for the equity research teams of Haitong International Research Limited (“HTIRL”), Haitong Securities India Private Limited (“HSIPL”), Haitong International Japan K.K. (“HTIJKK”), Haitong International Securities Company Limited (“HTISCL”), and any other members within the Haitong International Securities Group of Companies (“HTISG”), each authorized to engage in securities activities in its respective jurisdiction.

Analyst Certification:

I, Utkarsh Nopany, certify that (i) the views expressed in this research report accurately reflect my personal views about any or all of the subject companies or issuers referred to in this research and (ii) no part of my compensation was, is or will be directly or indirectly related to the specific recommendations or views expressed in this research report; and that I (including members of my household) have no financial interest in the security or securities of the subject companies discussed. I, Sohil Kaura, certify that (i) the views expressed in this research report accurately reflect my personal views about any or all of the subject companies or issuers referred to in this research and (ii) no part of my compensation was, is or will be directly or indirectly related to the specific recommendations or views expressed in this research report; and that I (including members of my household) have no financial interest in the security or securities of the subject companies discussed.

Conflict of Interest Disclosures

HTI and some of its affiliates may engage in investment banking and / or serve as a market maker or hold proprietary trading positions of certain stocks or companies in this research report. As far as this research report is concerned, the following are the disclosure matters related to such relationship (As the following disclosure does not ensure timeliness and completeness, please send an email to [email protected] if timely and comprehensive information is needed).

Ratings Definitions (from 1 Jul 2020): Haitong International uses a relative rating system using Outperform, Neutral, or Underperform for recommending the stocks we cover to investors. Investors should carefully read the definitions of all ratings used in Haitong International Research. In addition, since Haitong International Research contains more complete information concerning the analyst's views, investors should carefully read Haitong International Research, in its entirety, and not infer the contents from the rating alone. In any case, ratings (or research) should not be used or relied upon as investment advice. An investor's decision to buy or sell a stock should depend on individual circumstances (such as the investor's existing holdings) and other considerations. Analyst Stock Ratings Outperform: The stock’s total return over the next 12-18 months is expected to exceed the return of its relevant broad market benchmark, as indicated below. Neutral: The stock’s total return over the next 12-18 months is expected to be in line with the return of its relevant broad market benchmark, as indicated below. For purposes only of FINRA/NYSE ratings distribution rules, our Neutral rating falls into a hold rating category. Underperform: The stock’s total return over the next 12-18 months is expected to be below the return of its relevant broad market benchmark, as indicated below. Benchmarks for each stock’s listed region are as follows: Japan – TOPIX, Korea – KOSPI, Taiwan – TAIEX, India – Nifty100, US – SP500; for all other China-concept stocks – MSCI China.

Rating Distribution

Haitong International Equity Research Ratings Distribution, as of Jun 30, 2021 Outperform Neutral Underperform (hold) HTI Equity Research Coverage 87.3% 10.5% 2.2% IB clients* 6.4% 6.1% 3.7% *Percentage of investment banking clients in each rating category. BUY, Neutral, and SELL in the above distribution correspond to our current ratings of Outperform, Neutral, and Underperform. For purposes only of FINRA/NYSE ratings distribution rules, our Neutral rating falls into a hold rating category. Please note that stocks with an NR designation are not included in the table above.

Page 10: Prince Pipes & Fittings Ltd (PRINCPIP IN)

10

Previous rating system definitions (until 30 Jun 2020): BUY: The stock’s total return over the next 12-18 months is expected to exceed the return of its relevant broad market benchmark, as indicated below. NEUTRAL: The stock’s total return over the next 12-18 months is expected to be in line with the return of its relevant broad market benchmark, as indicated below. For purposes only of FINRA/NYSE ratings distribution rules, our Neutral rating falls into a hold rating category. SELL: The stock’s total return over the next 12-18 months is expected to be below the return of its relevant broad market benchmark, as indicated below. Benchmarks for each stock’s listed region are as follows: Japan – TOPIX, Korea – KOSPI, Taiwan – TAIEX, India – Nifty100; for all other China-concept stocks – MSCI China.

Haitong International Non-Rated Research: Haitong International publishes quantitative, screening or short reports which may rank stocks according to valuation and other metrics or may suggest prices based on possible valuation multiples. Such rankings or suggested prices do not purport to be stock ratings or target prices or fundamental values and are for information only.

Haitong International Coverage of A-Shares: Haitong International may cover and rate A-Shares that are subject to the Hong Kong Stock Connect scheme with Shanghai and Shenzhen. Haitong Securities (HS; 600837 CH), the ultimate parent company of HTISG based in Shanghai, covers and publishes research on these same A-Shares for distribution in mainland China. However, the rating system employed by HS differs from that used by HTI and as a result there may be a difference in the HTI and HS ratings for the same A-share stocks.

Haitong International Quality 100 A-share (Q100) Index: HTI’s Q100 Index is a quant product that consists of 100 of the highest-quality A-shares under coverage at HS in Shanghai. These stocks are carefully selected through a quality-based screening process in combination with a review of the HS A-share team’s bottom-up research. The Q100 constituent companies are reviewed quarterly.

IMPORTANT DISCLAIMER

For research reports on non-Indian securities: The research report is issued by Haitong International Research Limited (“HTIRL”), a wholly owned subsidiary of Haitong International Securities Group Limited (“HTISGL”) and a licensed corporation to carry on Type 4 regulated activity (advising on securities) for the purpose of the Securities and Futures Ordinance (Cap. 571) of Hong Kong, with the assistance of Haitong International (Japan) K.K. (“HTIJKK”), a wholly owned subsidiary of HTISGL and which is regulated as an Investment Adviser by the Kanto Finance Bureau of Japan.

For research reports on Indian securities: The research report is issued by Haitong Securities India Private Limited (“HSIPL”), an Indian company and a Securities and Exchange Board of India (“SEBI”) registered Stock Broker, Merchant Banker and Research Analyst that, inter alia, produces and distributes research reports covering listed entities on the BSE Limited (“BSE”) and the National Stock Exchange of India Limited (“NSE”) (collectively referred to as “Indian Exchanges”). HSIPL was acquired and became part of the Haitong International Securities Group of Companies (“HTISG”) on 22 December 2016.

All the research reports are globally branded under the name Haitong International and approved for distribution by Haitong International Securities Company Limited (“HTISCL”) and/or any other members within HTISG in their respective jurisdictions.

The information and opinions contained in this research report have been compiled or arrived at from sources believed to be reliable and in good faith but no representation or warranty, express or implied, is made by HTIRL, HTISCL, HSIPL, HTIJKK or any other members within HTISG from which this research report may be received, as to their accuracy, completeness or correctness. All opinions expressed herein are as of the date of this research report and are subject to change without notice. This research report is for information purpose only. Descriptions of any companies or their securities mentioned herein are not intended to be complete and this research report is not, and should not be construed expressly or impliedly as, an offer to buy or sell securities. The securities referred to in this research report may not be eligible for purchase or sale in some jurisdictions. If an investment product is denominated in a currency other than an investor's home currency, a change in exchange rates may adversely affect the investment. Past performance is not necessarily indicative of future results. Certain transactions, including those involving derivatives, give rise to substantial risk and are not suitable for all investors. You should also bear in mind that recommendations in this research report are not tailor-made for you. The analyst has not taken into account your unique financial circumstances, such as your financial situation and risk appetite. You must, therefore, analyze and should, where applicable, consult your own legal, tax, accounting, financial and other professional advisers to evaluate whether the recommendations suits you before investment. Neither HTISG nor any of its directors, employees or agents accepts any liability whatsoever for any direct or consequential loss arising from any use of the materials contained in this research report.

HTISG and our affiliates, officers, directors, and employees, excluding the analysts responsible for the content of this document, will from time to time have long or short positions in, act as principal in, and buy or sell, the securities or derivatives, if any, referred to in this research report. Sales, traders, and other professionals of HTISG may provide oral or written market commentary or trading strategies to the relevant clients and the companies within HTISG that reflect opinions that are contrary to the opinions expressed in this research report. HTISG may make investment decisions that are inconsistent with the recommendations or views expressed in this research report. HTI is under no obligation to ensure that such other trading decisions, ideas or recommendations are brought to the attention of any recipient of this research report.

Please refer to HTI’s website www.equities.htisec.com for further information on HTI’s organizational and administrative arrangements set up for the prevention and avoidance of conflicts of interest with respect to Research.

Non U.S. Analyst Disclosure: The HTI analyst(s) listed on the cover of this Research is (are) not registered or qualified as a research analyst with FINRA and are not subject to U.S. FINRA Rule 2241 restrictions on communications with companies that are the subject of the Research; public appearances; and trading securities by a research analyst.

DISTRIBUTION AND REGIONAL NOTICES

Except as otherwise indicated below, any Recipient wishing to discuss this research report or effect any transaction in any security discussed in HTI’s research should contact the Haitong International salesperson in their own country or region.

Notice to Hong Kong investors: The research report is distributed by Haitong International Securities Company Limited (“HTISCL”), which is a licensed corporation to carry on Type 1 regulated activity (dealing in securities) in Hong Kong. This research report does not constitute a solicitation or an offer of securities or an invitation to the public within the meaning of the SFO. This research report is only to be circulated to "Professional Investors" as defined in the SFO. This research report has not been reviewed by the Securities and Futures Commission. You should not make investment decisions solely on the basis of the information contained in this research report. Recipients of this research report are to contact HTISCL salespersons in respect of any matters arising from, or in connection with, the research report.

Notice to U.S. investors: As described above, this research report was prepared by HTIRL, HSIPL or HTIJKK. Neither HTIRL, HSIPL, HTIJKK, nor any of the non U.S. HTISG affiliates is registered in the

Page 11: Prince Pipes & Fittings Ltd (PRINCPIP IN)

11

United States and, therefore, is not subject to U.S. rules regarding the preparation of research reports and the independence of research analysts. This research report is provided for distribution to “major U.S. institutional investors” and “U.S. institutional investors” in reliance on the exemption from registration provided by Rule 15a-6 of the U.S. Securities Exchange Act of 1934, as amended. When distributing research reports to “U.S. institutional investors,” HTI USA will accept the responsibilities for the content of the reports. Any U.S. recipient of this research report wishing to effect any transaction to buy or sell securities or related financial instruments based on the information provided in this research report should do so only through Haitong International Securities (USA) Inc. (“HTI USA”), located at 340 Madison Avenue, 12th Floor, New York, NY 10173, USA; telephone (212) 351 6050. HTI USA is a broker-dealer registered in the U.S. with the U.S. Securities and Exchange Commission (the “SEC”) and a member of the Financial Industry Regulatory Authority, Inc. (“FINRA”). HTI USA is not responsible for the preparation of this research report nor for the analysis contained therein. Under no circumstances should any U.S. recipient of this research report contact the analyst directly or effect any transaction to buy or sell securities or related financial instruments directly through HSIPL, HTIRL or HTIJKK. The HSIPL, HTIRL or HTIJKK analyst(s) whose name appears in this research report is not registered or qualified as a research analyst with FINRA and, therefore, may not be subject to FINRA Rule 2241 restrictions on communications with a subject company, public appearances and trading securities held by a research analyst account. Investing in any non-U.S. securities or related financial instruments (including ADRs) discussed in this research report may present certain risks. The securities of non-U.S. issuers may not be registered with, or be subject to U.S. regulations. Information on such non-U.S. securities or related financial instruments may be limited. Foreign companies may not be subject to audit and reporting standards and regulatory requirements comparable to those in effect within the U.S. The value of any investment or income from any securities or related financial instruments discussed in this research report denominated in a currency other than U.S. dollars is subject to exchange rate fluctuations that may have a positive or adverse effect on the value of or income from such securities or related financial instruments. All inquiries by U.S. recipients should be directed to:

Haitong International Securities (USA) Inc. 340 Madison Avenue, 12th Floor New York, NY 10173 Attn: Sales Desk at (212) 351 6050

People’s Republic of China (PRC): In the PRC, the research report is directed for the sole use of those who receive the research report in accordance with the applicable PRC laws and regulations. Further, the information on the research report does not constitute "production and business activities in the PRC" under relevant PRC laws. This research report does not constitute a public offer of the security, whether by sale or subscription, in the PRC. Further, no legal or natural persons of the PRC may directly or indirectly purchase any of the security or any beneficial interest therein without obtaining all prior PRC government approvals or licenses that are required, whether statutorily or otherwise. Persons who come into possession of this research are required to observe these restrictions.

Notice to Canadian Investors: Under no circumstances is this research report to be construed as an offer to sell securities or as a solicitation of an offer to buy securities in any jurisdiction of Canada. Any offer or sale of the securities described herein in Canada will be made only under an exemption from the requirements to file a prospectus with the relevant Canadian securities regulators and only by Haitong International Securities (USA) Inc., a dealer relying on the “international dealer exemption” under National Instrument 31-103 Registration Requirements, Exemptions and Ongoing Registrant Obligations (“NI 31-103”) in Alberta, British Columbia, Ontario and Quebec. This research report is not, and under no circumstances should be construed as, a prospectus, an offering memorandum, an advertisement or a public offering of any securities in Canada. No securities commission or similar regulatory authority in Canada has reviewed or in any way passed upon this research report, the information contained herein or the merits of the securities described herein and any representation to the contrary is an offence. Upon receipt of this research report, each Canadian recipient will be deemed to have represented that the investor is an “accredited investor” as such term is defined in section 1.1 of National Instrument 45-106 Prospectus Exemptions or, in Ontario, in section 73.3(1) of the Securities Act (Ontario), as applicable, and a “permitted client” as such term is defined in section 1.1 of NI 31-103, respectively.

Notice to Singapore investors: This research report is provided in Singapore by or through Haitong International Securities (Singapore) Pte Ltd (“HTISSPL”) [Co Reg No 201311400G. HTISSPL is an Exempt Financial Adviser under the Financial Advisers Act (Cap. 110) (“FAA”) to (a) advise on securities, units in a collective investment scheme, exchange-traded derivatives contracts and over-the-counter derivatives contracts and (b) issue or promulgate research analyses or research reports on securities, exchange-traded derivatives contracts and over-the-counter derivatives contracts. This research report is only provided to institutional investors, within the meaning of Section 4A of the Securities and Futures Act (Cap. 289). Recipients of this research report are to contact HTISSPL via the details below in respect of any matters arising from, or in connection with, the research report:

Haitong International Securities (Singapore) Pte. Ltd.

10 Collyer Quay, #19-01 - #19-05 Ocean Financial Centre, Singapore 049315

Telephone: (65) 6536 1920

Notice to Japanese investors: This research report is distributed by Haitong International Securities Company Limited and intended to be distributed to Financial Services Providers or Registered Financial Institutions engaged in investment management (as defined in the Japan Financial Instruments and Exchange Act ("FIEL") Art. 61(1), Order for Enforcement of FIEL Art. 17-11(1), and related articles).

Notice to UK and European Union investors: This research report is distributed by Haitong International Securities Company Limited. This research is directed at persons having professional experience in matters relating to investments. Any investment or investment activity to which this research relates is available only to such persons or will be engaged in only with such persons. Persons who do not have professional experience in matters relating to investments should not rely on this research. Haitong International Securities Company Limited’s affiliates may have a net long or short financial interest in excess of 0.5% of the total issued share capital of the entities mentioned in this research report. Please be aware that any report in English may have been published previously in Chinese or another language.

Notice to Australian investors: The research report is distributed in Australia by Haitong International Securities (Singapore) Pte Ltd, Haitong International Securities Company Limited, and Haitong International Securities (UK) Limited in reliance on ASIC Corporations (Repeal and Transitional) Instrument 2016/396, which exempts those HTISG entities from the requirement to hold an Australian financial services license under the Corporations Act 2001 in respect of the financial services it provides to wholesale clients in Australia. A copy of the ASIC Class Orders may be obtained at the following website, www.legislation.gov.au. Financial services provided by Haitong International Securities (Singapore) Pte Ltd, Haitong International Securities Company Limited, and Haitong International Securities (UK) Limited are regulated under foreign laws and regulatory requirements, which are different from the laws applying in Australia.

Notice to Indian investors: The research report is distributed by Haitong Securities India Private Limited (“HSIPL”), an Indian company and a Securities and Exchange Board of India (“SEBI”) registered

Page 12: Prince Pipes & Fittings Ltd (PRINCPIP IN)

12

Stock Broker, Merchant Banker and Research Analyst that, inter alia, produces and distributes research reports covering listed entities on the BSE Limited (“BSE”) and the National Stock Exchange of India Limited (“NSE”) (collectively referred to as “Indian Exchanges”).

This research report is intended for the recipients only and may not be reproduced or redistributed without the written consent of an authorized signatory of HTISG.

Copyright: Haitong International Securities Group Limited 2019. All rights reserved.

http://equities.htisec.com/x/legal.html

Recommendation Chart [Table_RecommendationChart]

Source: Company data Bloomberg, HTI estimates


Recommended